| Revenue | DKK 71K | -90% |
| EBITDA | DKK -766K | -1620% |
| Net profit | DKK -811K | -842% |
| Total assets | DKK 11,7M | -11% |
| Equity | DKK 11,3M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.181 | 7.341 | 7.336 | 7.537 | 7.126 | 7.303 | 8.480 | 8.163 | 8.378 | 8.721 | 6.182 | 88 | 691 | 71 |
| Staff expenses | -4.933 | -4.961 | -5.332 | -5.452 | -5.412 | -5.797 | -6.111 | -6.567 | -6.341 | -6.351 | -2.584 | -874 | -635 | -837 |
| EBITDA | 2.248 | 2.380 | 2.004 | 2.084 | 1.614 | 1.506 | 2.370 | 1.596 | 2.038 | 2.370 | 3.598 | -786 | 50 | -766 |
| Depreciation & amort. | 621 | -582 | -618 | -636 | -549 | -536 | -516 | -585 | -613 | -579 | -160 | -188 | -145 | -169 |
| EBIT | 1.627 | 1.798 | 1.386 | 1.448 | 1.065 | 970 | 1.853 | 1.011 | 1.425 | 1.791 | 3.438 | -974 | -94 | -935 |
| Net financials | -315 | -740 | -254 | -557 | -391 | -137 | -86 | 75 | 3 | -30 | -647 | 63 | -14 | 84 |
| Profit before tax | 1.065 | 1.057 | 1.132 | 892 | 674 | 833 | 1.768 | 1.087 | 1.427 | 1.761 | 2.791 | -911 | -108 | -852 |
| Tax | 299 | 343 | 245 | 257 | 197 | 164 | 347 | 198 | 327 | 437 | 641 | -214 | -22 | -40 |
| Net profit | 765 | 714 | 887 | 635 | 477 | 669 | 1.420 | 888 | 1.100 | 1.324 | 2.150 | -696 | -86 | -811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.880 | 17.221 | 16.754 | 16.116 | 16.279 | 15.436 | 15.885 | 16.531 | 17.485 | 16.924 | 15.019 | 13.099 | 13.137 | 11.718 |
| Equity | 5.265 | 5.882 | 6.672 | 7.208 | 7.585 | 8.379 | 9.696 | 10.478 | 11.471 | 11.255 | 13.292 | 12.481 | 12.277 | 11.344 |
| Long-term debt | 5.532 | 5.313 | 3.760 | 2.878 | 2.587 | 2.503 | 2.537 | 2.264 | 2.013 | 1.880 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.410 | 5.303 | 5.592 | 5.330 | 5.334 | 3.773 | 2.840 | 2.943 | 3.138 | 2.899 | 937 | 298 | 820 | 374 |
| Total debt | 11.942 | 10.617 | 9.353 | 8.208 | 7.921 | 6.277 | 5.378 | 5.207 | 5.152 | 4.779 | 937 | 298 | 820 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 1986 | — | — |
FB Management | Management | 1986 | — | — |
OJ Founder | Founder | 1986 | — | — |
KS Founder | Founder | 1986 | — | — |
ML Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Leif Tingbjerg Pedersen | Founder | 0 companies |
| Finn Børge Konrad Jensen | Management | 0 companies |
| Ole Jensen | Founder | 0 companies |
| Kristen Schmidt Trærup | Founder | 0 companies |
| Martin Lauritzen | Founder | 0 companies |
| Jørn Nielsen | Board of Directors | 0 companies |
| Kirsten Margrethe Konrad Nielsen | Board of Directors | 0 companies |
| Jens Jørgen Tolstrup Hansen | Board of Directors | 0 companies |